| |
| 1 - Assets (balance sheet) | Gross amount year N | Amortization year N | Net year N | Net year N-1 |
AV Fixed assets in progress | 136 500.00 | | 136 500.00 | 136 500.00 |
BJ TOTAL (I) | 136 500.00 | | 136 500.00 | 136 500.00 |
BZ Other receivables | 18 937.00 | | 18 937.00 | 18 937.00 |
CF Cash and cash equivalents | 54 311.00 | | 54 311.00 | 54 311.00 |
CJ TOTAL (II) | 73 248.00 | | 73 248.00 | 73 248.00 |
CO Grand total (0 to V) | 209 748.00 | | 209 748.00 | 209 748.00 |
| |
| 2 - Liabilities (balance sheet) | Amount year N | Amount year N-1 | | |
DA Share or individual capital | 10 000.00 | 10 000.00 | | 10 000.00 |
DH Retained earnings | -1 451.00 | | | -1 451.00 |
DI RESULTS FOR THE YEAR (Profit or Loss) | -15 536.00 | -1 451.00 | | -15 536.00 |
DL TOTAL (I) | -6 987.00 | 8 549.00 | | -6 987.00 |
DX Trade payables and related accounts | 1 000.00 | | | 1 000.00 |
EA Other liabilities | 215 734.00 | | | 215 734.00 |
EC TOTAL (IV) | 216 734.00 | | | 216 734.00 |
EE Grand total (I to V) | 209 747.00 | 8 549.00 | | 209 747.00 |
| |
| 3 - Income statement | Amount France year N | Amount Export year N | Total year N | Total year N-1 |
FW Other purchases and external expenses | | | 14 966.00 | |
FX Taxes, duties, and similar payments | | | 205.00 | |
GF Total Operating Expenses (II) | | | 15 171.00 | |
GG - OPERATING RESULT (I - II) | | | -15 171.00 | |
GR Interest and similar expenses | | | 366.00 | |
GU Total financial expenses (VI) | | | 366.00 | |
GV - FINANCIAL INCOME (V - VI) | | | -366.00 | |
GW - CURRENT INCOME BEFORE TAX (I - II + III - IV + V - VI) | | | -15 536.00 | |
| |
| 4 - Income statement (continued) | Amount year N | Amount year N-1 | | |
HM TOTAL EXPENSES (II + IV + VI + VIII + IX + X) | 15 536.00 | 1 451.00 | | 15 536.00 |
HN PROFIT OR LOSS (Total revenue - Total expenses) | -15 536.00 | -1 451.00 | | -15 536.00 |
| |
| 5 - Fixed assets increase - decrease | Gross value at beginning of year - Item by item | Revaluation - Disposals | Acquisition - Gross value at year-end | |
0G ACQUISITIONS Total General Total | | | 136 500.00 | |
I4 DECREASES Grand Total | | | 136 500.00 | |
IY DECREASES Total Tangible Fixed Assets | | | 136 500.00 | |
LN ACQUISITIONS Total Tangible Fixed Assets | | | 136 500.00 | |
| |
| 8 - Receivables and payables | Gross amount | Amount within 1 year | Amount 1 to 5 years | Amount more than 5 years |
8B Suppliers and Related Accounts | 1 000.00 | 1 000.00 | | 1 000.00 |
VB VAT | 18 937.00 | | | 18 937.00 |
VI Group and Associates | 215 734.00 | 215 734.00 | | 215 734.00 |
VT TOTAL – STATEMENT OF RECEIVABLES | 18 937.00 | 18 937.00 | | 18 937.00 |
VY TOTAL – STATEMENT OF LIABILITIES | 216 734.00 | 216 734.00 | | 216 734.00 |
